3.468
Revenue$M
4.745
5.005
5.219
5.459
5.543
5.821
6.123
6.207
6.399
6.601
3.678
3.56%
3.68%
18
18.09
Revenue growth%
9.21
10.60
8.07
6.89
6.18
4.31
1.59
0.69
1.65
3.78
15.35
1.65
5.25
36
28.20
Gross margin%
22.68
24.50
25.33
27.33
29.29
26.80
27.30
27.59
25.06
22.50
8.59
26.80
26.06
20
26.98
Operating margin%
4.18
3.02
2.67
2.10
4.35
3.56
5.01
5.60
6.58
6.03
23.16
5.60
4.27
49
23.43
Net margin%
9.68
9.90
9.36
11.95
10.41
9.52
7.97
4.99
4.61
4.62
7.92
4.99
9.44
13
33.23
P/E ratio (avg)x
20.48
20.44
21.59
20.95
20.07
21.24
19.96
19.23
20.00
20.25
32.28
20.00
20.35
45
10.85
EV/EBITx
21.79
22.68
22.87
21.39
21.03
23.27
21.95
21.31
22.49
21.05
6.714
21.95
21.87
66
6.99
FCF yield (avg)%
35.39
36.51
38.80
35.98
37.17
36.90
39.79
37.20
35.00
35.69
6.88
36.90
36.70
65
29.01
FCF margin%
23.76
24.09
22.76
25.45
26.94
28.79
26.80
29.27
29.73
32.07
26.44
29.27
26.87
86
0.958
FCF / Net incomex
2.178
2.122
2.136
2.344
2.307
2.516
2.668
2.511
2.909
3.040
1.354
2.668
2.427
94
22.40
ROIC%
16.15
13.68
13.59
11.31
8.70
10.33
11.34
10.29
12.40
15.06
26.50
11.34
11.87
7
11.16
Return on equity%
16.14
16.08
17.63
17.68
15.40
18.29
20.06
19.34
17.70
14.83
14.87
18.29
17.66
35
4.96
Return on assets%
21.60
23.30
24.65
26.10
26.44
25.04
22.85
20.77
21.25
21.59
18.66
21.59
23.07
75
0.03
EPS$
0.14
0.15
0.14
0.15
0.17
0.17
0.17
0.19
0.19
0.18
0.03
0.77%
2.48%
—
14.90
EPS growth%
26.04
24.63
26.81
25.45
24.74
24.38
22.53
23.15
23.48
20.64
27.35
23.15
24.51
75
0.13
Bookvalue per sh$
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.08
0.09
0.09
0.11
3.36%
4.25%
—
0.07
FCF per share$
0.20
0.22
0.22
0.21
0.19
0.19
0.21
0.24
0.24
0.22
0.05
2.64%
1.13%
—
0.13
Dividend per sh$
0.12
0.12
0.12
0.14
0.14
0.15
0.17
0.17
0.20
0.20
0.03
7.65%
6.79%
—
27.07
Div yield (avg)%
8.15
7.67
6.39
8.59
6.05
3.09
1.98
0.83
0.63
0.40
19.00
0.83
4.57
79
10.65
Payout ratio%
13.78
12.44
10.44
13.31
11.53
13.86
15.00
14.30
17.25
17.31
17.98
15.00
13.82
34
30.14
Shares (diluted)M
28.29
29.13
28.77
32.00
32.61
32.33
34.35
34.48
37.03
41.60
29.92
4.99%
4.12%
12
18.41
Buyback yield%
29.43
28.08
30.27
31.02
31.65
33.30
35.17
34.30
35.73
36.79
11.31
35.17
32.47
7
1.734
D/E ratiox
1.335
1.350
1.441
1.622
1.611
1.711
1.748
1.725
1.958
2.161
1.326
1.748
1.667
81
3.854
Enterprise value$M
2.883
2.533
2.569
2.623
2.871
2.775
2.751
2.835
2.561
2.668
0.792
(1.45%)
(1.47%)
66
3.002
LT debt$M
2.818
2.839
2.673
2.617
2.381
2.284
2.206
1.938
1.932
1.697
8.209
(6.55%)
(5.77%)
57
Revenue
$6.601M
3.68%
1.00×
Cost of revenue
$3.738M
3.44%
0.98×
Operating expenses
$0.692M
4.36%
1.07×